Company Valuation: FormFactor, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 3,592 1,696 3,269 3,557 4,501 10,281 - -
Change - -52.78% 92.76% 8.78% 26.55% 128.43% - -
Enterprise Value (EV) 3,592 1,696 3,269 3,557 4,501 10,281 10,281 10,281
Change - -52.78% 92.76% 8.78% 26.55% 128.43% 0% 0%
P/E 43.3x 33.9x 40x 51.6x 84.1x 54.1x 44.8x 36.3x
PBR 4.46x 2.1x 3.61x - 4.42x 8.55x 7.15x -
PEG - -0.9x 0.7x -3.4x -3.7x 0x 2.2x 1.5x
Capitalization / Revenue 4.67x 2.27x 4.93x 4.66x 5.73x 9.95x 8.78x 7.54x
EV / Revenue 0x 0x 0x 0x 0x 9.95x 8.78x 7.54x
EV / EBITDA 0x 0x 0x 0x 0x 33.5x 32.1x -
EV / EBIT 0x 0x 0x 0x 0x 38.6x 30.2x 22.8x
EV / FCF 0x - - - 0x 74x 27.6x -
FCF Yield 2.03% - - - 0.26% 1.35% 3.63% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.06 0.65 1.05 0.89 0.69 2.433 2.937 3.63
Distribution rate - - - - - - - -
Net sales 1 769.7 747.9 663.1 763.6 785 1,033 1,171 1,364
EBITDA 1 178.7 141.4 91.39 121.1 142.9 306.6 320 -
EBIT 1 152.9 112.8 60.78 90.74 105.3 266.1 340.9 450
Net income 1 83.92 50.74 82.39 69.61 54.36 195 244.5 -
Net Debt - - - - - - - -
Reference price 2 45.93 22.02 42.00 45.92 58.06 131.60 131.60 131.60
Nbr of stocks (in thousands) 78,207 77,025 77,842 77,451 77,517 78,121 - -
Announcement Date 2/2/22 2/8/23 2/7/24 2/5/25 2/4/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
54.09x - - -.--% 10.28B
41.29x13.73x31.73x0.57% 702B
35.35x11.79x29.19x0.35% 416B
35.37x7.83x24.43x1.36% 169B
33.05x3.57x16.44x1.6% 84.66B
59.22x7.74x27.02x0.25% 24.72B
45.16x14.59x30.28x0.83% 21.87B
23.01x3.36x14.37x1.32% 16.97B
55.62x10.39x32.12x - 16.28B
23.13x2.06x10.12x0.57% 14.66B
Average 40.53x 8.34x 23.97x 0.76% 147.66B
Weighted average by Cap. 38.68x 11.55x 28.77x 0.66%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. FORM Stock
  4. Valuation FormFactor, Inc.